

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 132 | 125 | 2,705.1 | 3,496.4 | 4,561.2 | |
COGS | 86.22 | 97.45 | 2,201.8 | 2,250.1 | 1,897.1 | |
Gross Profit | 45.74 | 27.53 | 503.2 | 1,246.3 | 2,664.1 | |
Operating Expenses & Income | ||||||
Operating Income | 32.59 | 15.24 | 165.4 | 915.5 | 2,291.2 | |
Total Operating Expenses | 99.37 | 109.7 | 2,539.7 | 2,580.9 | 2,270 | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 6.345946 | 6.369171 | 170.8 | 155.7 | 185 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.973721) | (4.051852) | (84.54) | (70.42) | (63.07) | |
Interest Income | 0.429797 | 1.308015 | 50.07 | 45.33 | 87.94 | |
Income Tax Expense | 8.447332 | (3.067772) | - | - | - | |
Net Income | ||||||
Net Income | 20.56 | 13.97 | 233.9 | 140.9 | 1,384 | |
Supplemental | ||||||
EBIT | 32.82 | 13.02 | - | - | - | |
EBITDA | 58.67 | 42.6 | - | - | - | |